[PANAMY] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -2.24%
YoY- 27.29%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 541,115 566,265 562,696 559,388 644,872 692,328 729,048 -18.03%
PBT 57,556 57,286 50,034 46,904 48,590 56,698 32,238 47.22%
Tax -10,967 -12,141 -13,014 -12,148 -13,036 -10,433 -1,854 227.43%
NP 46,589 45,145 37,020 34,756 35,554 46,265 30,384 33.00%
-
NP to SH 46,589 45,145 37,020 34,756 35,554 46,265 30,384 33.00%
-
Tax Rate 19.05% 21.19% 26.01% 25.90% 26.83% 18.40% 5.75% -
Total Cost 494,526 521,120 525,676 524,632 609,318 646,062 698,664 -20.59%
-
Net Worth 619,573 618,379 603,230 654,409 645,702 485,926 486,003 17.58%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 69,580 - - - 69,854 - - -
Div Payout % 149.35% - - - 196.48% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 619,573 618,379 603,230 654,409 645,702 485,926 486,003 17.58%
NOSH 60,505 60,744 60,748 60,762 60,743 60,740 60,750 -0.26%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.61% 7.97% 6.58% 6.21% 5.51% 6.68% 4.17% -
ROE 7.52% 7.30% 6.14% 5.31% 5.51% 9.52% 6.25% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 894.33 932.21 926.27 920.62 1,061.63 1,139.81 1,200.07 -17.81%
EPS 77.00 74.32 60.94 57.20 59.00 76.16 50.02 33.35%
DPS 115.00 0.00 0.00 0.00 115.00 0.00 0.00 -
NAPS 10.24 10.18 9.93 10.77 10.63 8.00 8.00 17.90%
Adjusted Per Share Value based on latest NOSH - 60,762
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 877.37 918.14 912.36 906.99 1,045.60 1,122.54 1,182.08 -18.03%
EPS 75.54 73.20 60.02 56.35 57.65 75.01 49.26 33.01%
DPS 112.82 0.00 0.00 0.00 113.26 0.00 0.00 -
NAPS 10.0458 10.0264 9.7808 10.6106 10.4694 7.8788 7.8801 17.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 9.75 9.80 9.40 10.00 9.40 9.70 9.70 -
P/RPS 1.09 1.05 1.01 1.09 0.89 0.85 0.81 21.91%
P/EPS 12.66 13.19 15.43 17.48 16.06 12.73 19.39 -24.75%
EY 7.90 7.58 6.48 5.72 6.23 7.85 5.16 32.87%
DY 11.79 0.00 0.00 0.00 12.23 0.00 0.00 -
P/NAPS 0.95 0.96 0.95 0.93 0.88 1.21 1.21 -14.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 22/11/06 23/08/06 22/05/06 22/02/06 18/11/05 -
Price 10.90 9.60 9.50 10.80 9.65 10.00 8.70 -
P/RPS 1.22 1.03 1.03 1.17 0.91 0.88 0.72 42.17%
P/EPS 14.16 12.92 15.59 18.88 16.49 13.13 17.39 -12.81%
EY 7.06 7.74 6.41 5.30 6.07 7.62 5.75 14.67%
DY 10.55 0.00 0.00 0.00 11.92 0.00 0.00 -
P/NAPS 1.06 0.94 0.96 1.00 0.91 1.25 1.09 -1.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment